Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,608£13,812£14,157£14,511£14,947£71,036
Total Expenses£10,582£10,648£10,726£10,805£10,891£53,651
Profit Before Tax£3,026£3,164£3,432£3,707£4,056£17,385
Profit After Tax £2,451£2,563£2,780£3,002£3,285£14,081
Change In Property Value£5,460£5,624£10,620£12,222£12,956£46,881
Net Return£7,911£8,187£13,399£15,225£16,241£60,963
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%